(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $433.45 | $421.22 | $588.28 | |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $241.63 | $266.81 | $329.02 | $371.91 |
Goodwill & intangible assets | $77.64 | $77.64 | $77.64 | |
Total noncurrent assets | ||||
Total investments | $33572.39 | $33186.31 | $33618.43 | |
Total assets | $35784.75 | $35427.91 | $35105.65 | $35761.61 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | ||||
Long term debt | $708.69 | $708.84 | $708.98 | $708.97 |
Total noncurrent liabilities | ||||
Total debt | $3993.84 | $4613.98 | $5823.97 | |
Total liabilities | $32976.94 | $32728.56 | $32465.26 | $33183.69 |
Shareholders' equity | ||||
Retained earnings | $2749.31 | $2709.5 | $2677.4 | $2650.96 |
Other shareholder equity | -$238.36 | -$301.62 | -$323.93 | -$357.42 |
Total shareholder equity | $2699.35 | $2640.39 | $2577.92 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $588.28 | $572.65 | $314.86 | $397.72 |
Short term investments | ||||
Net receivables | ||||
Inventory | ||||
Total current assets | ||||
Long term investments | ||||
Property, plant & equipment | $371.91 | $539.8 | $640.73 | $663.52 |
Goodwill & intangible assets | $77.64 | $77.64 | $77.64 | $77.64 |
Total noncurrent assets | ||||
Total investments | $33618.43 | $34787.54 | $33838.65 | $33005.94 |
Total assets | $35761.61 | $37026.71 | $35815.4 | $35010.49 |
Current liabilities | ||||
Accounts payable | ||||
Deferred revenue | ||||
Short long term debt | ||||
Total current liabilities | $72.39 | $80.91 | $90 | $94 |
Long term debt | $708.97 | $720.92 | $721 | $722 |
Total noncurrent liabilities | ||||
Total debt | $5823.97 | $6330.92 | $2825.42 | $4025.49 |
Total liabilities | $33183.69 | $34590.73 | $32777.64 | $32027.48 |
Shareholders' equity | ||||
Retained earnings | $2650.96 | $2551.4 | $2345.34 | $2013.71 |
Other shareholder equity | -$357.42 | -$437.9 | -$15.94 | -$49.15 |
Total shareholder equity | $2577.92 | $2435.98 | $3037.76 | $2983.01 |
(in millions $) | 30 Oct 2024 | 30 Jul 2024 | 1 May 2024 | 31 Jan 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $257.02 | $234.3 | ||
Cost of revenue | ||||
Gross Profit | ||||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | ||||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $21.73 | $3.37 | ||
Interest expense | ||||
Net income | ||||
Net income | $60.6 | $19.88 | ||
Income (for common shares) |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $960.64 | $915.44 | $706.55 | |
Cost of revenue | ||||
Gross Profit | $915.44 | $706.55 | ||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $388.05 | $323.5 | ||
Total operating expenses | $540.31 | $457.19 | ||
Operating income | $375.13 | $249.36 | ||
Income from continuing operations | ||||
EBIT | $375.13 | $249.36 | ||
Income tax expense | $58.41 | $90.16 | $51.51 | |
Interest expense | $315.85 | |||
Net income | ||||
Net income | $175.11 | $284.97 | $197.85 | |
Income (for common shares) | $284.97 | $197.85 |
(in millions $) | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 | 30 Sep 2023 |
---|---|---|---|---|
Net income | $53.73 | $47.98 | $20.81 | $46.98 |
Operating activities | ||||
Depreciation | $11.6 | $17.21 | $17.02 | $18.8 |
Business acquisitions & disposals | ||||
Stock-based compensation | $4.7 | $5.88 | $3.98 | $5.5 |
Total cash flows from operations | $135.68 | $66.5 | $63.78 | $170.14 |
Investing activities | ||||
Capital expenditures | $51.94 | $46.42 | $50.49 | $49.84 |
Investments | -$277.4 | $421 | -$212.65 | $420.27 |
Total cash flows from investing | -$226.46 | $487.49 | -$168.61 | $458.64 |
Financing activities | ||||
Dividends paid | -$21.53 | -$20.71 | -$20.06 | -$20.05 |
Sale and purchase of stock | ||||
Net borrowings | -$620 | -$1210 | -$50 | -$810 |
Total cash flows from financing | $103.02 | -$721.05 | $301.23 | -$538.06 |
Effect of exchange rate | ||||
Change in cash and equivalents | $12.24 | -$167.07 | $196.4 | $90.72 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $178.67 | $284.97 | $414.98 | $197.85 |
Operating activities | ||||
Depreciation | $74.06 | $77.62 | $78.5 | $72.51 |
Business acquisitions & disposals | ||||
Stock-based compensation | $19.63 | $25.18 | $23.83 | $20.37 |
Total cash flows from operations | $657.5 | $1293.82 | $1220.17 | $864.17 |
Investing activities | ||||
Capital expenditures | $100.33 | $52.24 | -$44.18 | -$14.29 |
Investments | $910.24 | -$2131.24 | -$1582.52 | -$2584.31 |
Total cash flows from investing | $980.57 | -$2120.4 | -$1637.9 | -$2620.72 |
Financing activities | ||||
Dividends paid | -$79.09 | -$79.44 | -$85.79 | -$86.52 |
Sale and purchase of stock | -$55.15 | -$401.29 | -$318.47 | -$81.36 |
Net borrowings | -$495 | $3506 | -$1197 | -$986.14 |
Total cash flows from financing | -$1622.43 | $1084.37 | $334.87 | $1939.59 |
Effect of exchange rate | ||||
Change in cash and equivalents | $15.64 | $257.79 | -$82.86 | $183.04 |
Market cap | $3.23B |
---|---|
Enterprise value | N/A |
Shares outstanding | 74.75M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | 5.96% |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 12.87 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |